[PUNCAK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PUNCAK] PUNCAK NIAGA HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.46%
YoY- -28.7%
Quarter Report
Latest QR
Upcoming QR
PUNCAK's Result
PUNCAK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 578,260 434,208 288,861 143,532 565,105 426,465 286,312 59.57%
PBT 183,412 140,723 94,020 45,741 180,113 137,798 91,649 58.60%
Tax -53,825 -40,191 -27,198 -13,284 -53,017 -39,610 -380 2592.86%
NP 129,587 100,532 66,822 32,457 127,096 98,188 91,269 26.24%
-
NP to SH 129,587 100,532 66,822 32,457 127,096 98,188 91,269 26.24%
-
Tax Rate 29.35% 28.56% 28.93% 29.04% 29.44% 28.74% 0.41% -
Total Cost 448,673 333,676 222,039 111,075 438,009 328,277 195,043 73.99%
-
Net Worth 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,102,765 1,066,115 1,032,424 997,053 960,335 876,664 1,074,010 1.77%
NOSH 442,877 440,543 439,329 439,230 438,509 438,332 438,371 0.68%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.41% 23.15% 23.13% 22.61% 22.49% 23.02% 31.88% -
ROE 11.75% 9.43% 6.47% 3.26% 13.23% 11.20% 8.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 130.57 98.56 65.75 32.68 128.87 97.29 65.31 58.49%
EPS 29.26 22.82 15.21 7.41 28.98 22.40 20.82 25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.42 2.35 2.27 2.19 2.00 2.45 1.08%
Adjusted Per Share Value based on latest NOSH - 439,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 129.29 97.08 64.58 32.09 126.35 95.35 64.01 59.58%
EPS 28.97 22.48 14.94 7.26 28.42 21.95 20.41 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4656 2.3836 2.3083 2.2292 2.1471 1.96 2.4013 1.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 9.89 10.29 8.00 6.23 7.03 6.91 7.63 -
P/RPS 7.57 10.44 12.17 19.06 5.46 7.10 11.68 -25.04%
P/EPS 33.80 45.09 52.60 84.31 24.26 30.85 36.65 -5.23%
EY 2.96 2.22 1.90 1.19 4.12 3.24 2.73 5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.25 3.40 2.74 3.21 3.46 3.11 17.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 21/08/03 21/05/03 26/02/03 21/11/02 21/08/02 -
Price 10.63 9.49 8.57 6.31 6.60 7.31 7.89 -
P/RPS 8.14 9.63 13.03 19.31 5.12 7.51 12.08 -23.08%
P/EPS 36.33 41.59 56.34 85.39 22.77 32.63 37.90 -2.77%
EY 2.75 2.40 1.77 1.17 4.39 3.06 2.64 2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.92 3.65 2.78 3.01 3.66 3.22 20.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment